• Vintage Hockey League
  • Day 54Game 309
    SABRES5
    WHALERS4
    Boxscore 0 Likes
  • Day 61Game 351
    SABRES0
    FLYERS0
    Preview 0 Likes
  • Day 54Game 309
    Rochester AMERICANS2
    Carolina HURRICANES3
    Boxscore 0 Likes
  • Day 56Game 314
    Hershey BEARS5
    Rochester AMERICANS1
    Boxscore 0 Likes
  • Day 58Game 328
    Anaheim DUCKS4
    Rochester AMERICANS0
    Boxscore 0 Likes
  • Day 61Game 351
    Rochester AMERICANS0
    Hershey BEARS0
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2013/13
Mark Recchi
C
LW
RW
 
 
35 $7,313,000 $7,313,000 $7,313,000 UFA - - - - - -
Jason Allison
C
 
 
 
 
28 $7,155,000 UFA - - - - - - - -
Evgeni Nabokov
 
 
 
 
G
28 $6,382,000 $6,382,000 $6,382,000 $6,382,000 UFA - - - - -
Brian Leetch
 
 
 
D
 
35 $5,865,000 $5,865,000 $5,865,000 UFA - - - - - -
Nicklas Lidstrom
 
 
 
D
 
33 $5,478,000 $5,478,000 $5,478,000 UFA - - - - - -
Mark Tinordi
 
 
 
D
 
37 $5,160,000 UFA - - - - - - - -
Marian Hossa
 
 
RW
 
 
24 $4,810,000 $4,810,000 $4,810,000 $4,810,000 UFA - - - - -
Patrick Marleau
C
LW
 
 
 
24 $4,142,000 $4,142,000 $4,142,000 $4,142,000 UFA - - - - -
Shane Doan
 
 
RW
 
 
26 $3,771,000 $3,771,000 $3,771,000 UFA - - - - - -
Daniel Briere
C
 
RW
 
 
26 $3,099,000 $3,099,000 UFA - - - - - - -
Marty Biron
 
 
 
 
G
26 $2,933,000 $2,933,000 UFA - - - - - - -
Patrik Elias
C
LW
 
 
 
27 $2,337,000 UFA - - - - - - - -
Mattias Norstrom
 
 
 
D
 
31 $2,012,000 UFA - - - - - - - -
Lyle Odelein
 
 
 
D
 
35 $1,721,000 $1,721,000 UFA - - - - - - -
Damien Surma
C
LW
 
 
 
23 $1,487,000 $1,487,000 $1,487,000 UFA - - - - - -
Martin St.Louis
C
 
RW
 
 
28 $1,217,000 $1,217,000 $1,217,000 $1,217,000 UFA - - - - -
Brad Fast
 
 
 
D
 
24 $1,200,000 $1,200,000 $1,200,000 UFA - - - - - -
Filip Kuba
 
 
 
D
 
26 $1,168,000 $1,168,000 $1,168,000 $1,168,000 UFA - - - - -
Paul Gaustad
C
 
 
 
 
21 $550,000 $550,000 UFA - - - - - - -
Mike Rupp
C
 
 
 
 
23 $550,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $68,350,000 $51,136,000 $42,833,000 $17,719,000 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2013/13
Dwayne Roloson
 
 
 
 
G
34 $2,631,000 $2,631,000 UFA - - - - - - -
Ales Kotalik
 
 
RW
 
 
24 $1,697,000 $1,697,000 $1,697,000 $1,697,000 UFA - - - - -
Curtis Brown
 
LW
 
 
 
27 $1,310,000 $1,310,000 $1,310,000 UFA - - - - - -
Yuri Babenko
C
 
 
 
 
25 $1,300,000 $1,300,000 $1,300,000 UFA - - - - - -
Daniel Goneau
 
LW
 
 
 
27 $1,260,000 UFA - - - - - - - -
Stu Barnes
C
LW
RW
 
 
33 $1,229,000 $1,229,000 $1,229,000 UFA - - - - - -
Chris Clifford
 
 
 
 
G
37 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Bobby Babcock
 
 
 
D
 
35 $1,000,000 $1,000,000 UFA - - - - - - -
Mike Watt
 
LW
 
 
 
27 $945,000 UFA - - - - - - - -
Todd Richards
 
 
 
D
 
37 $887,000 $887,000 UFA - - - - - - -
Jeff Odgers
 
 
RW
 
 
34 $848,000 $848,000 $848,000 $848,000 UFA - - - - -
Jason York
 
 
 
D
 
33 $565,000 $565,000 $565,000 $565,000 UFA - - - - -
Joe Sacco
 
 
RW
 
 
34 $565,000 $565,000 $565,000 $565,000 UFA - - - - -
Aaron Johnson
 
 
 
D
 
20 $550,000 $550,000 $550,000 UFA - - - - - -
Cody McCormick
C
 
 
 
 
20 $550,000 $550,000 $550,000 UFA - - - - - -
Colby Armstrong
 
 
RW
 
 
21 $550,000 $550,000 $550,000 UFA - - - - - -
Dan Blackburn
 
 
 
 
G
20 $550,000 $550,000 $550,000 UFA - - - - - -
David Moss
 
LW
 
 
 
22 $550,000 $550,000 $550,000 UFA - - - - - -
Kyle Wellwood
C
 
 
 
 
22 $550,000 $550,000 $550,000 UFA - - - - - -
P.A. Parenteau
 
LW
 
 
 
20 $550,000 $550,000 $550,000 UFA - - - - - -
Bob Boughner
 
 
 
D
 
31 $550,000 $550,000 UFA - - - - - - -
Darryl Bootland
 
 
RW
 
 
22 $550,000 $550,000 UFA - - - - - - -
Drew Fata
 
 
 
D
 
20 $550,000 $550,000 UFA - - - - - - -
Sean McMorrow
 
LW
 
 
 
21 $550,000 $550,000 UFA - - - - - - -
Tim Jackman
 
 
RW
 
 
22 $550,000 $550,000 UFA - - - - - - -
Brian Chapman
 
 
 
D
 
35 $550,000 UFA - - - - - - - -
Darryl Shannon
 
 
 
D
 
35 $550,000 UFA - - - - - - - -
Dave Roche
C
LW
 
 
 
28 $550,000 UFA - - - - - - - -
Jean-Luc Grand-Pierre
 
 
 
D
 
26 $550,000 UFA - - - - - - - -
Petr Cajanek
C
 
RW
 
 
28 $550,000 UFA - - - - - - - -
FARM TOTALS $24,587,000 $19,632,000 $12,364,000 $3,675,000 $0 $0 $0 $0 $0 $0
SALARY CAP TOTALS $2,458,700 $1,963,200 $1,236,400 $367,500 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2013/13
Ted Nolan 45 $1,500,000 - - - - - - - - -
COACHING TOTALS $1,500,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 13 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6540 81,770  6,290  96% $185  $15,127,450
Level 2: 5441 61,387  4,722  87% $135  $8,287,245
Level 3: 2164 28,132  2,164  100% $75  $2,109,900
Level 4: 3250 42,250  3,250  100% $40  $1,690,000
Level 5: 1200 12,403  954  80% $900  $11,162,700
Total Attendance: 225,942  17,380 93% - $46,052,754

Balance Sheet

Income
Home Games Left 28
Average Attendance - % 17,380 (93%)
Average Income per Game $3,542,520
Year to Date Revenue $ 46,052,754
Estimated Revenue $99,190,547
End Year Estimated Revenue $145,243,301
  Expense
Days Remaining 0
Pro Expenses Per Days $386,158
Pro Year To Date Expenses $0
Farm Expenses Per Days $13,572
Farm Year To Date Expenses $0
Pro Payroll $68,350,000
Farm Payroll $2,458,700
Estimated Season Expenses $70,808,700

Bank Account
Current Funds $308,968,994
Projected Revenue + $145,243,301
Projected Expenses - $70,808,700
Projected Bank Account $383,403,595
 
Salary Cap
Salary Cap $71,000,000
Total Payroll $68,350,000
Remaining Cap Space $2,650,000